Vericel Corporation【VCEL】 業績推移・財務諸表

(単位:千ドル) 2Q11 3Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 1Q14 2Q14 3Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 1Q22 2Q22 3Q22 1Q23 2Q23 3Q23 1Q24 2Q24 3Q24 1Q25
売上高 - 9 2 - - 19 8 3 - - 4,432 9,658 10,849 13,590 11,309 15,420 14,108 12,823 10,929 - 9,361 16,953 14,260 23,350 18,027 19,011 22,484 31,335 22 26,151 30,499 39,390 26,678 20,014 32,258 45,229 34,568 39,519 34,506 36,074 37,046 38,551 41,017 45,922 45,581 51,281 52,662 57,905 52,598
売上成長率(%) - - - - - - - - - - - - - -
売上原価 - 2 2 - - - 2 1 - - 5,009 5,532 5,568 6,901 6,772 - 6,560 7,300 6,856 - 7,109 7,670 7,186 - 7,666 - - - - - - - 9,922 8,660 9,787 - 11,583 12,609 12,408 12,622 14,192 13,318 14,497 15,981 14,973 15,927 16,061 16,252 16,325
売上総利益 - - - - - - - - - - -577 4,126 5,281 6,689 4,537 8,191 7,548 5,523 4,073 8,932 2,252 9,283 7,074 14,961 10,361 11,284 14,346 22,706 13,170 17,129 21,175 28,805 16,756 11,354 22,471 33,647 22,985 26,910 22,098 23,452 22,854 25,233 26,520 29,941 30,608 35,354 36,601 41,653 36,273
売上総利益率(%) - - - - - - - - - - -
研究開発費 5,304 5,750 6,796 7,069 6,147 - 5,538 3,676 2,575 3,271 4,364 7,835 4,377 3,369 3,740 - 3,536 4,058 3,443 - 3,467 2,971 2,919 - 3,729 3,739 3,113 - 3,008 21,070 3,096 - 3,763 3,226 2,913 - 3,630 4,449 4,284 4,860 4,792 5,046 5,212 5,253 5,676 6,418 7,363 6,093 7,261
販売管理費 2,203 1,696 1,762 2,231 2,138 - 1,633 1,560 1,066 1,374 3,581 4,313 5,476 5,585 5,674 - 6,004 6,449 7,010 - 8,408 8,833 8,186 - 10,954 11,791 12,569 - 13,520 16,259 14,982 - 18,069 16,486 16,041 - 22,660 26,190 22,775 25,865 27,144 26,975 29,485 30,649 29,989 34,400 35,269 38,025 41,804
営業費用 7,507 7,448 8,560 9,300 8,285 - 7,173 5,237 3,641 4,645 7,945 12,148 9,853 8,954 9,414 - 9,540 10,507 10,453 - 11,875 11,804 11,105 - 14,683 15,530 15,682 - 16,528 37,329 18,078 - 21,832 19,712 18,954 - 26,290 30,639 27,059 30,725 31,936 32,021 34,697 35,902 35,665 40,818 42,632 44,118 49,065
営業利益 -7,507 -7,439 -8,558 -9,300 -8,285 -7,617 -7,165 -5,234 -3,641 -4,645 -8,522 -8,022 -4,572 -2,265 -4,877 -4,957 -1,992 -4,984 -6,380 -5,889 -9,623 -2,521 -4,031 1,191 -4,322 -4,246 -1,336 5,995 -3,358 -20,200 3,097 9,210 -5,076 -8,358 3,517 12,289 -3,305 -3,729 -4,961 -7,273 -9,082 -6,788 -8,177 -5,961 -5,057 -5,464 -6,031 -2,465 -12,792
営業利益率 (%) - - - - - -
経常(税引前)利益 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -3,146 -3,714 -4,931 -7,091 -8,963 -6,556 - - -3,946 - - -901 -
経常(税引前)利益率(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -9.1 -9.4 -14.29 -19.66 -24.19 -17.01 - - -8.66 - - -1.56 -
法人税等合計 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 143 72 - - - 21 - - -286 - - - -
実効税率(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
純利益 -9,957 - -9,455 -7,335 -6,034 - -5,544 -4,889 -2,273 -5,995 -4,638 -6,917 -4,862 -2,152 -4,416 -4,910 -3,650 -3,044 -6,675 -6,197 -9,778 -2,388 -5,407 287 -7,659 -4,651 -1,069 5,242 -2,844 -19,792 3,470 9,501 -4,705 -8,269 3,618 12,220 -3,289 -3,786 -4,931 -7,091 -8,963 -6,577 -7,495 -5,020 -3,660 -3,862 -4,682 -901 -11,246
純利益率(%) - - - - - - - -
一株あたり利益 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.08 - - - 0.08 0.27 -0.07 -0.08 -0.11 -0.15 -0.19 -0.14 -0.16 -0.11 -0.08 -0.08 -0.1 -0.02 -0.23
希薄化後一株あたり利益 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.07 - - - 0.08 0.25 -0.07 -0.08 -0.11 -0.15 -0.19 -0.14 -0.16 -0.11 -0.08 -0.08 -0.1 -0.02 -0.23
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBITDAマージン(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -